Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.07% first-year return on $50,676 initial cash invested.
9.07%
Cash On Cash
9.83%
Cap Rate
1.57
DSCR
$2,042
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,042 income − $1,659 expenses = $383 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,676
Downpayment
20%
$31,120
Closing costs
1%
$1,556
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,042
Total Expenses
$1,659
Mortgage P&I
40%
$809
Property Taxes
5%
$99
Home Insurance
3%
$56
HOA
0%
$0
Property Management
12%
$245
CapEx
4%
$82
Vacancy
3%
$61
Maintenance
4%
$82
Other
11%
$225